Financial Services / Asset ManagementKuala Lumpur
$0.07
+0.00 (+0.00%)
Book/ROE base 3Y
n/d
n/d CAGR · P/B n/d
Book/ROE base 5Y
n/d
n/d base · n/d expected
Precio de entrada
n/d
MOS 100% · confianza 20%
Book/ROE escenarios
weak_data · book/share n/d · quality 0.0/100
Ranking barato/determinista: CAGR esperado 5Y + downside bear + calidad del modelo + balance + capital allocation + data gate. No entra en buy-candidate si la data es débil o el CAGR 5Y no compensa.
SA Score
25/100
D
Piotroski
2/9
balance/quality
Valuation
50/100
+0.0% upside
5Y CAGR
+0.0%
50/100
Data QA
16/100
SEC 0%
Sin guardar todavía.
Market Cap
$15M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-61.1%
↓Gross Margin
-39.8%
↓Debt/Equity
0.01
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+0.6%
FCF CAGR
—
FCF margin
-17.7%
FCF / Net income
0.04x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $19.6M · net income $-90.0M · FCF $-3.5M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $19.6M | $19.6M | $26.0M | $22.3M | $19.3M |
| Net Income | $-90.0M | $-90.0M | $23.9M | $-31.8M | $-87.0M |
| EBITDA | $-86.1M | $-86.1M | $26.7M | $-31.6M | $-86.1M |
| EPS | -0.44 | -0.44 | 0.12 | -0.16 | -0.48 |
| Gross Margin | -39.8% | -39.8% | 9.8% | -0.9% | -10.1% |
| Operating Margin | -456.3% | -456.3% | 89.3% | -168.2% | -463.5% |
| Net Margin | -459.4% | -459.4% | 91.8% | -142.8% | -451.5% |
| Balance Sheet | |||||
| Debt/Equity | 0.01 | 0.01 | 0.01 | 0.00 | 0.00 |
| Current Ratio | 10.90 | 10.90 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-3.5M | $-3.5M | $-15.3M | $-27.4M | $-99.9M |
| Returns | |||||
| ROE | -61.1% | -61.1% | 10.0% | -14.9% | -35.4% |
| Valuation | |||||
| P/E | — | — | 2.04 | — | — |
| EV/EBITDA | — | — | 1.40 | — | — |
| P/B | 0.11 | 0.11 | 0.20 | 0.35 | 0.29 |
| Growth & Yield | |||||
| Revenue Growth | -24.6% | -24.6% | 16.7% | 15.7% | — |
| EPS Growth | -476.6% | -476.6% | 172.8% | 66.5% | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
Qué te dice: cuánto EPS CAGR está descontando el precio si sales al múltiplo terminal indicado. Si el growth observado queda por debajo, el mercado está pidiendo una ejecución muy fina.
Total return
-37.5%
Start / end P/E
n/dx → n/dx
EPS bridge
0.12 → -0.44
Residual
-37.5%
EPS/multiple decomposition requires positive EPS at both endpoints; residual absorbs price move not explained by dividends.
Simple additive decomposition: total return = EPS growth contribution + P/E multiple contribution + dividend contribution + explicit residual. The residual captures cross-terms, buybacks/share-count effects, FX, special dividends, data noise and methodology mismatch so the bridge always reconciles.